Highlights

[LUXCHEM] QoQ TTM Result on 2008-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 18-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     25.50%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 294,646 303,712 314,109 253,882 180,882 88,450 0 -
  QoQ % -2.99% -3.31% 23.72% 40.36% 104.50% 0.00% -
  Horiz. % 333.12% 343.37% 355.13% 287.03% 204.50% 100.00% -
PBT 22,082 23,583 23,212 17,363 13,873 6,151 0 -
  QoQ % -6.36% 1.60% 33.69% 25.16% 125.54% 0.00% -
  Horiz. % 359.00% 383.40% 377.37% 282.28% 225.54% 100.00% -
Tax -5,480 -5,757 -5,441 -3,917 -3,159 -1,444 0 -
  QoQ % 4.81% -5.81% -38.91% -23.99% -118.77% 0.00% -
  Horiz. % 379.50% 398.68% 376.80% 271.26% 218.77% 100.00% -
NP 16,602 17,826 17,771 13,446 10,714 4,707 0 -
  QoQ % -6.87% 0.31% 32.17% 25.50% 127.62% 0.00% -
  Horiz. % 352.71% 378.71% 377.54% 285.66% 227.62% 100.00% -
NP to SH 16,602 17,826 17,771 13,446 10,714 4,707 0 -
  QoQ % -6.87% 0.31% 32.17% 25.50% 127.62% 0.00% -
  Horiz. % 352.71% 378.71% 377.54% 285.66% 227.62% 100.00% -
Tax Rate 24.82 % 24.41 % 23.44 % 22.56 % 22.77 % 23.48 % - % -
  QoQ % 1.68% 4.14% 3.90% -0.92% -3.02% 0.00% -
  Horiz. % 105.71% 103.96% 99.83% 96.08% 96.98% 100.00% -
Total Cost 278,044 285,886 296,338 240,436 170,168 83,743 0 -
  QoQ % -2.74% -3.53% 23.25% 41.29% 103.20% 0.00% -
  Horiz. % 332.02% 341.38% 353.87% 287.11% 203.20% 100.00% -
Net Worth 97,479 94,979 97,409 92,515 89,714 84,517 - -
  QoQ % 2.63% -2.49% 5.29% 3.12% 6.15% 0.00% -
  Horiz. % 115.34% 112.38% 115.25% 109.46% 106.15% 100.00% -
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 9,117 9,117 6,515 6,515 0 0 0 -
  QoQ % 0.00% 39.94% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 139.94% 139.94% 100.00% 100.00% - - -
Div Payout % 54.92 % 51.15 % 36.66 % 48.45 % - % - % - % -
  QoQ % 7.37% 39.53% -24.33% 0.00% 0.00% 0.00% -
  Horiz. % 113.35% 105.57% 75.67% 100.00% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 97,479 94,979 97,409 92,515 89,714 84,517 - -
  QoQ % 2.63% -2.49% 5.29% 3.12% 6.15% 0.00% -
  Horiz. % 115.34% 112.38% 115.25% 109.46% 106.15% 100.00% -
NOSH 129,972 130,109 129,879 130,303 130,021 130,027 - -
  QoQ % -0.10% 0.18% -0.32% 0.22% -0.00% 0.00% -
  Horiz. % 99.96% 100.06% 99.89% 100.21% 100.00% 100.00% -
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 5.63 % 5.87 % 5.66 % 5.30 % 5.92 % 5.32 % - % -
  QoQ % -4.09% 3.71% 6.79% -10.47% 11.28% 0.00% -
  Horiz. % 105.83% 110.34% 106.39% 99.62% 111.28% 100.00% -
ROE 17.03 % 18.77 % 18.24 % 14.53 % 11.94 % 5.57 % - % -
  QoQ % -9.27% 2.91% 25.53% 21.69% 114.36% 0.00% -
  Horiz. % 305.75% 336.98% 327.47% 260.86% 214.36% 100.00% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 226.70 233.43 241.85 194.84 139.12 68.02 - -
  QoQ % -2.88% -3.48% 24.13% 40.05% 104.53% 0.00% -
  Horiz. % 333.28% 343.18% 355.56% 286.45% 204.53% 100.00% -
EPS 12.77 13.70 13.68 10.32 8.24 3.62 - -
  QoQ % -6.79% 0.15% 32.56% 25.24% 127.62% 0.00% -
  Horiz. % 352.76% 378.45% 377.90% 285.08% 227.62% 100.00% -
DPS 7.00 7.00 5.00 5.00 0.00 0.00 0.00 -
  QoQ % 0.00% 40.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 140.00% 140.00% 100.00% 100.00% - - -
NAPS 0.7500 0.7300 0.7500 0.7100 0.6900 0.6500 - -
  QoQ % 2.74% -2.67% 5.63% 2.90% 6.15% 0.00% -
  Horiz. % 115.38% 112.31% 115.38% 109.23% 106.15% 100.00% -
Adjusted Per Share Value based on latest NOSH - 895,808
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 32.89 33.90 35.06 28.34 20.19 9.87 - -
  QoQ % -2.98% -3.31% 23.71% 40.37% 104.56% 0.00% -
  Horiz. % 333.23% 343.47% 355.22% 287.13% 204.56% 100.00% -
EPS 1.85 1.99 1.98 1.50 1.20 0.53 - -
  QoQ % -7.04% 0.51% 32.00% 25.00% 126.42% 0.00% -
  Horiz. % 349.06% 375.47% 373.58% 283.02% 226.42% 100.00% -
DPS 1.02 1.02 0.73 0.73 0.00 0.00 0.00 -
  QoQ % 0.00% 39.73% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 139.73% 139.73% 100.00% 100.00% - - -
NAPS 0.1088 0.1060 0.1087 0.1033 0.1001 0.0943 - -
  QoQ % 2.64% -2.48% 5.23% 3.20% 6.15% 0.00% -
  Horiz. % 115.38% 112.41% 115.27% 109.54% 106.15% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 - -
Price 0.8100 0.6900 0.6000 0.6500 0.6700 0.7600 0.0000 -
P/RPS 0.36 0.30 0.25 0.33 0.48 1.12 0.00 -
  QoQ % 20.00% 20.00% -24.24% -31.25% -57.14% 0.00% -
  Horiz. % 32.14% 26.79% 22.32% 29.46% 42.86% 100.00% -
P/EPS 6.34 5.04 4.39 6.30 8.13 20.99 0.00 -
  QoQ % 25.79% 14.81% -30.32% -22.51% -61.27% 0.00% -
  Horiz. % 30.20% 24.01% 20.91% 30.01% 38.73% 100.00% -
EY 15.77 19.86 22.80 15.88 12.30 4.76 0.00 -
  QoQ % -20.59% -12.89% 43.58% 29.11% 158.40% 0.00% -
  Horiz. % 331.30% 417.23% 478.99% 333.61% 258.40% 100.00% -
DY 8.64 10.14 8.33 7.69 0.00 0.00 0.00 -
  QoQ % -14.79% 21.73% 8.32% 0.00% 0.00% 0.00% -
  Horiz. % 112.35% 131.86% 108.32% 100.00% - - -
P/NAPS 1.08 0.95 0.80 0.92 0.97 1.17 0.00 -
  QoQ % 13.68% 18.75% -13.04% -5.15% -17.09% 0.00% -
  Horiz. % 92.31% 81.20% 68.38% 78.63% 82.91% 100.00% -
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/10/09 30/07/09 30/04/09 - - - - -
Price 1.1600 0.7000 0.6200 0.0000 0.0000 0.0000 0.0000 -
P/RPS 0.51 0.30 0.26 0.00 0.00 0.00 0.00 -
  QoQ % 70.00% 15.38% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 196.15% 115.38% 100.00% - - - -
P/EPS 9.08 5.11 4.53 0.00 0.00 0.00 0.00 -
  QoQ % 77.69% 12.80% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.44% 112.80% 100.00% - - - -
EY 11.01 19.57 22.07 0.00 0.00 0.00 0.00 -
  QoQ % -43.74% -11.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 49.89% 88.67% 100.00% - - - -
DY 6.03 10.00 8.06 0.00 0.00 0.00 0.00 -
  QoQ % -39.70% 24.07% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 74.81% 124.07% 100.00% - - - -
P/NAPS 1.55 0.96 0.83 0.00 0.00 0.00 0.00 -
  QoQ % 61.46% 15.66% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 186.75% 115.66% 100.00% - - - -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

269  316  481  1142 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.07+0.015 
 VC 0.09+0.02 
 HIBISCS 0.52+0.015 
 SAPNRG 0.11+0.005 
 MRCB-WB 0.13+0.025 
 HIBISCS-WC 0.155+0.02 
 HSI-H8M 0.33-0.08 
 ARMADA 0.185+0.01 
 DGB 0.0250.00 
 HSI-C9J 0.21+0.025 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers